[STAR] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 332.29%
YoY- 137.51%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 465,744 495,636 569,710 703,718 779,330 591,135 671,261 -21.67%
PBT 52,658 50,972 47,142 282,313 79,696 106,171 122,116 -43.01%
Tax 21,275 20,035 21,745 -14,507 -19,856 -10,289 -20,644 -
NP 73,933 71,007 68,887 267,806 59,840 95,882 101,472 -19.07%
-
NP to SH 87,868 94,963 90,294 284,884 65,901 101,068 109,911 -13.89%
-
Tax Rate -40.40% -39.31% -46.13% 5.14% 24.91% 9.69% 16.91% -
Total Cost 391,811 424,629 500,823 435,912 719,490 495,253 569,789 -22.14%
-
Net Worth 841,178 841,178 870,693 1,025,633 1,080,273 1,070,744 1,130,051 -17.90%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 44,272 310,641 310,641 332,842 332,842 132,872 132,872 -52.03%
Div Payout % 50.39% 327.12% 344.03% 116.83% 505.06% 131.47% 120.89% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 841,178 841,178 870,693 1,025,633 1,080,273 1,070,744 1,130,051 -17.90%
NOSH 738,563 738,563 738,563 737,866 739,913 738,444 738,595 -0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.87% 14.33% 12.09% 38.06% 7.68% 16.22% 15.12% -
ROE 10.45% 11.29% 10.37% 27.78% 6.10% 9.44% 9.73% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 63.12 67.17 77.21 95.37 105.33 80.05 90.88 -21.62%
EPS 11.91 12.87 12.24 38.61 8.91 13.69 14.88 -13.82%
DPS 6.00 42.00 42.00 45.00 45.00 18.00 18.00 -52.02%
NAPS 1.14 1.14 1.18 1.39 1.46 1.45 1.53 -17.85%
Adjusted Per Share Value based on latest NOSH - 737,866
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 63.06 67.11 77.14 95.28 105.52 80.04 90.89 -21.68%
EPS 11.90 12.86 12.23 38.57 8.92 13.68 14.88 -13.87%
DPS 5.99 42.06 42.06 45.07 45.07 17.99 17.99 -52.05%
NAPS 1.1389 1.1389 1.1789 1.3887 1.4627 1.4498 1.5301 -17.91%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.09 1.15 1.65 1.71 2.34 2.41 2.24 -
P/RPS 1.73 1.71 2.14 1.79 2.22 3.01 2.46 -20.96%
P/EPS 9.15 8.94 13.48 4.43 26.27 17.61 15.05 -28.29%
EY 10.92 11.19 7.42 22.58 3.81 5.68 6.64 39.45%
DY 5.50 36.52 25.45 26.32 19.23 7.47 8.04 -22.41%
P/NAPS 0.96 1.01 1.40 1.23 1.60 1.66 1.46 -24.44%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 16/05/18 27/02/18 20/11/17 21/08/17 23/05/17 27/02/17 -
Price 1.23 1.00 1.32 1.37 2.38 2.48 2.38 -
P/RPS 1.95 1.49 1.71 1.44 2.26 3.10 2.62 -17.91%
P/EPS 10.33 7.77 10.79 3.55 26.72 18.12 15.99 -25.32%
EY 9.68 12.87 9.27 28.18 3.74 5.52 6.25 33.97%
DY 4.88 42.00 31.82 32.85 18.91 7.26 7.56 -25.36%
P/NAPS 1.08 0.88 1.12 0.99 1.63 1.71 1.56 -21.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment